Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£41,161
↗ 37%After 5 Years
Change In Property Value
£96,552
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £15,780 | £15,867 | £15,947 | £16,054 | £16,163 | £79,810 |
| Profit Before Tax | £9,420 | £9,711 | £10,015 | £10,557 | £11,113 | £50,816 |
| Profit After Tax | £7,630 | £7,866 | £8,112 | £8,551 | £9,002 | £41,161 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £18,129 | £27,690 | £30,928 | £32,737 | £28,229 | £137,713 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change